Kuzey Boru Anonim Sirketi Income Statement

Financials in millions TRY. Fiscal year is January - December.

Millions TRY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	3,902	3,955	2,954	1,479	226.42	106.45
Revenue Growth (YoY)	-10.28%	33.86%	99.72%	553.35%	112.69%	-
Cost of Revenue	3,176	3,168	2,036	1,141	177.59	76.03
Gross Profit	726.17	787.02	918.25	338.54	48.83	30.42
Selling, General & Admin	377.27	428.38	270.57	125.93	30.29	19.24
Research & Development	24.97	10.27	-	-	-	-
Other Operating Expenses	-34.13	49.03	9.38	4.78	2.37	1.4
Operating Expenses	368.11	487.69	279.95	130.72	32.66	20.64
Operating Income	358.06	299.33	638.3	207.83	16.17	9.79
Interest Expense	-395.32	-73.86	-134.6	-63.91	-10.18	-3.81
Interest & Investment Income	98.13	245.69	25.52	1.04	0.08	0.11
Currency Exchange Gain (Loss)	-68.62	-82.39	-35.91	-4.84	-1.73	-2.27
Other Non Operating Income (Expenses)	737.65	117.44	-197.74	57.12	-1.26	-0.64
EBT Excluding Unusual Items	729.9	506.21	295.57	197.24	3.07	3.17
Gain (Loss) on Sale of Investments	-	-	-0.24	-	-	-
Legal Settlements	-3.19	-3.05	-5.07	-0.28	-	-
Pretax Income	726.7	503.16	290.26	196.96	3.07	3.17
Income Tax Expense	-54.08	-145.26	-26.25	-5.04	-2.68	0.71
Net Income	780.79	648.42	316.51	202	5.76	2.46
Net Income to Common	780.79	648.42	316.51	202	5.76	2.46
Net Income Growth	33.32%	104.87%	56.69%	3409.01%	134.16%	-
Shares Outstanding (Basic)	-	600	480	360	360	96
Shares Outstanding (Diluted)	-	600	480	360	360	96
Shares Change (YoY)	-	25.00%	33.33%	-	275.00%	-
EPS (Basic)	-	1.08	0.66	0.56	0.02	0.03
EPS (Diluted)	-	1.08	0.66	0.56	0.02	0.03
EPS Growth	-	63.89%	17.52%	3409.18%	-37.56%	-
Free Cash Flow	-679.9	-987.6	-194.02	-157.98	-51.56	-11.64
Free Cash Flow Per Share	-	-1.65	-0.40	-0.44	-0.14	-0.12
Dividend Per Share	-	-	0.088	-	-	-
Gross Margin	18.61%	19.90%	31.08%	22.88%	21.56%	28.58%
Operating Margin	9.18%	7.57%	21.61%	14.05%	7.14%	9.19%
Profit Margin	20.01%	16.40%	10.71%	13.66%	2.54%	2.31%
Free Cash Flow Margin	-17.42%	-24.97%	-6.57%	-10.68%	-22.77%	-10.93%
EBITDA	506.87	404.07	695.5	240.78	20.76	12.48
EBITDA Margin	12.99%	10.22%	23.54%	16.28%	9.17%	11.72%
D&A For EBITDA	148.81	104.73	57.2	32.95	4.59	2.69
EBIT	358.06	299.33	638.3	207.83	16.17	9.79
EBIT Margin	9.18%	7.57%	21.61%	14.05%	7.14%	9.19%
Effective Tax Rate	-	-	-	-	-	22.33%
Advertising Expenses	-	0.61	-	4.9	1.59	1.19

Source: S&P Global Market Intelligence. Standard template. Financial Sources.